ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Купитьcondo

www.ddproperty.com

Unknown, bangkok|The Residences at Sindhorn Kempinski

฿159.0M฿445K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿445K/m²

District avg (2BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Overpriced352% above market

Significantly above market for 2BR Condos in Unknown

Спальни

357 m²

м²

Проект: The Residences at Sindhorn Kempinski

Завершён: 2020

Удобства

security

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿159.0M

Days on market: 0

Mar 27, 2026Listed

฿159.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿445K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+654.1% vs district

+444.3% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿159.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-847215.3778913523/mo

Monthly Breakdown

Mortgage Payment-฿717K

Rental Income (after vacancy)+฿169K

Common Area Fee (357m² x ฿50)-฿18K

Maintenance-฿265K

Insurance + Tax-฿16K

Investment Metrics

Annual ROI on Down Payment-21.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿304.8M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿103.8M

Down payment: ฿47.7M (30%)Loan: ฿111.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿118.9(Your property: +374482.0%)

Property	Price	Price/m²	Area	Beds	Type
Maneerin Village Nongmon, Chon Buri (Pattaya)	฿25K	฿86	292m²	3	rent
Surasak, Chon Buri (Pattaya)	฿25K	฿65	382m²	4	rent
Copacabana Beach Jomtien, Chon Buri (Pattaya)	฿26K	฿74	351m²	1	rent
Mike Orchid Villas, Chon Buri (Pattaya)	฿35K	฿101	348m²	3	rent
CASA Legend Sriracha, Chon Buri (Pattaya)	฿36K	฿134	268m²	3	rent
Wantana Village, Chon Buri (Pattaya)	฿40K	฿98	408m²	4	rent
Garden Ville 6, Chon Buri (Pattaya)	฿45K	฿139	324m²	3	rent
Royal Prestige, Chon Buri (Pattaya)	฿48K	฿174	276m²	3	rent
Amorn Village, Chon Buri (Pattaya)	฿50K	฿139	360m²	3	rent
Baan Chalita 1, Chon Buri (Pattaya)	฿50K	฿179	280m²	4	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Школы рядом

NIST International School

฿700K – ฿1.1M/yr

4.7

www.ddproperty.com

Price Analysis

Проект: The Residences at Sindhorn Kempinski

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Surin Sabai, Phuket

Diamond Condominium Bangtao, Phuket